[PERISAI] QoQ Cumulative Quarter Result on 31-Mar-2016

Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016
Profit Trend
QoQ- 99.43%
YoY- -157.52%
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 77,182 38,914 107,969 54,888 214,784 159,531 110,389 -21.13%
PBT -285,343 -300,613 10,171 7,288 -688,152 58,330 35,511 -
Tax -203 -120 -7,415 -6,613 -834 -27,560 -18,810 -95.04%
NP -285,546 -300,733 2,756 675 -688,986 30,770 16,701 -
-
NP to SH -283,054 -293,303 -6,728 -4,045 -706,319 18,266 8,638 -
-
Tax Rate - - 72.90% 90.74% - 47.25% 52.97% -
Total Cost 362,728 339,647 105,213 54,213 903,770 128,761 93,688 145.55%
-
Net Worth 428,560 354,559 636,101 612,878 668,139 1,504,258 1,283,702 -51.71%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 428,560 354,559 636,101 612,878 668,139 1,504,258 1,283,702 -51.71%
NOSH 1,260,872 1,222,620 1,223,272 1,225,757 1,193,106 1,193,856 1,199,722 3.35%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -369.96% -772.81% 2.55% 1.23% -320.78% 19.29% 15.13% -
ROE -66.05% -82.72% -1.06% -0.66% -105.71% 1.21% 0.67% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.12 3.18 8.83 4.48 18.00 13.36 9.20 -23.70%
EPS -22.71 -0.24 -0.55 -0.33 -59.20 1.53 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.29 0.52 0.50 0.56 1.26 1.07 -53.27%
Adjusted Per Share Value based on latest NOSH - 1,225,757
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.12 3.09 8.56 4.35 17.03 12.65 8.75 -21.12%
EPS -22.45 -23.26 -0.53 -0.32 -56.02 1.45 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3399 0.2812 0.5045 0.4861 0.5299 1.193 1.0181 -51.71%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.085 0.125 0.235 0.25 0.28 0.325 0.45 -
P/RPS 1.39 3.93 0.00 0.00 1.56 2.43 4.89 -56.60%
P/EPS -0.38 -0.52 0.00 0.00 -0.47 21.24 62.50 -
EY -264.19 -191.92 0.00 0.00 -211.43 4.71 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.43 0.00 0.00 0.50 0.26 0.42 -29.12%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 29/11/16 24/08/16 19/05/16 25/02/16 23/11/15 12/08/15 -
Price 0.07 0.045 0.20 0.255 0.275 0.305 0.325 -
P/RPS 1.14 1.41 0.00 0.00 1.53 2.28 3.53 -52.76%
P/EPS -0.31 -0.19 0.00 0.00 -0.46 19.93 45.14 -
EY -320.80 -533.10 0.00 0.00 -215.27 5.02 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.00 0.00 0.49 0.24 0.30 -21.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment